0.436
Revenuekr B
1.337
1.437
1.552
1.697
1.797
1.952
2.064
2.195
2.346
2.528
0.484
7.06%
7.27%
93
7.89
Revenue growth%
11.50
10.65
11.26
14.14
13.18
14.69
14.82
12.77
11.05
8.96
25.44
12.77
12.13
39
14.96
Gross margin%
8.80
10.93
8.04
5.18
3.28
6.12
5.72
7.58
9.06
7.37
25.77
7.37
7.48
88
28.84
Operating margin%
21.23
22.56
22.11
24.13
22.15
24.89
24.28
25.93
25.97
26.15
20.64
25.93
24.20
50
8.30
Net margin%
21.02
20.64
17.78
17.47
14.60
12.84
13.73
14.93
12.86
15.05
16.97
13.73
14.99
27
27.69
P/E ratio (avg)x
28.19
29.93
28.99
27.31
23.62
20.52
20.54
19.30
19.90
21.68
15.65
20.52
22.65
38
34.35
EV/EBITx
7.897
7.585
7.676
6.636
6.966
6.294
6.223
5.589
6.027
5.709
18.93
6.027
6.465
33
28.82
FCF yield (avg)%
17.24
17.55
18.65
21.24
20.78
21.19
23.25
25.85
27.27
27.35
17.09
25.85
21.22
70
24.82
FCF margin%
8.33
6.33
6.39
8.14
7.68
9.89
10.17
7.18
10.00
11.52
23.15
10.00
8.24
30
0.681
FCF / Net incomex
2.017
1.905
2.073
2.113
2.067
2.227
2.313
2.035
2.165
2.217
1.123
2.217
2.093
61
24.47
ROIC%
24.09
25.07
27.80
29.38
31.37
28.81
29.74
27.12
26.79
28.30
29.05
28.30
28.05
67
25.81
Return on equity%
0.40
0.40
0.40
1.77
1.87
4.07
5.86
2.91
4.82
2.71
27.07
4.07
2.29
22
12.78
Return on assets%
15.58
14.52
11.91
9.20
7.49
5.35
2.45
2.93
0.40
0.89
29.58
2.45
6.42
30
2.91
EPSkr
5.58
6.19
6.45
6.37
6.66
6.89
6.36
6.18
6.48
6.98
3.01
0.94%
1.88%
—
24.14
EPS growth%
25.48
24.24
24.94
24.84
24.30
26.09
25.23
27.74
28.06
25.83
8.13
26.09
25.35
40
2.86
Bookvalue per shkr
2.51
2.74
3.06
3.11
3.68
4.06
4.32
4.92
5.61
6.46
1.04
11.89%
9.69%
—
2.71
FCF per sharekr
3.94
4.26
4.25
3.89
3.99
3.90
3.53
3.46
3.34
3.30
3.21
(3.69%)
(2.68%)
—
5.64
Dividend per shkr
1.29
1.19
1.17
1.23
1.16
1.11
1.09
1.00
0.98
0.98
4.36
(3.42%)
(3.04%)
—
18.32
Div yield (avg)%
0.45
0.40
0.48
2.64
0.55
1.86
3.82
5.78
7.84
8.84
19.27
5.78
2.25
14
24.45
Payout ratio%
13.03
13.27
11.61
9.04
7.87
7.50
8.66
11.08
13.77
11.89
12.21
11.08
11.35
28
279.0
Shares (diluted)M
337.5
363.2
372.9
364.2
391.4
424.5
424.0
497.9
506.8
592.1
278.9
8.63%
6.15%
86
19.90
Buyback yield%
13.88
13.21
12.72
13.44
15.49
13.73
11.24
11.52
10.00
10.42
20.85
11.24
12.97
5
0.437
D/E ratiox
1.891
1.831
1.943
2.100
2.240
2.477
2.607
3.008
3.386
3.630
1.618
3.008
2.359
92
0.971
Enterprise valuekr B
1.523
1.375
1.312
1.195
1.078
0.992
1.096
1.150
1.158
1.169
2.213
1.63%
(2.62%)
50
2.246
LT debtkr B
3.400
3.668
3.838
4.259
3.829
3.474
3.145
3.396
3.211
2.893
2.015
(5.45%)
(1.69%)
61
Cost of revenue
7.36%
1.01×
Operating expenses
8.05%
1.08×
Property and equipment
22.99%
Cash and investments
14.57%
Spread over hurdle
(0.63%)